20170615Inland Telephone Co. CAF ICC Report.pdf

RECEIVED
2017 June 15 AM 9:00
IDAHO PUBLIC
UTILITIES COMMISSION
[Print this page]
Study Area: INLAND TEL-ID (ID: 472423)
CONNECT AMERICA FUND
Data to be provided to USAC/FCC in June 2017 for CAF ICC Purposes
Current Settlement Type: Cost
2013 ICC CAF Data Collection https://www.necainfo.org/ICC_CAF/source/PrinterFriendlyUSACForm.aspx
1 of 3 5/24/17, 7:48 AM
Test Period 7/1/17-6/30/18 Post True-up (Filing) View
Rate-of-Return (ROR) Carrier Revenue Requirement
1 2011 Interstate Switched Access Revenue Requirement $194,406
2 FY 2011 Intrastate Terminating Switched Access Revenues $12,999
3 FY 2011 Net Reciprocal Compensation Revenues $0
4 2011 ROR Carrier Base Period Revenue (Line 1 + Line 2 + Line 3) $207,405
5 ROR Carrier Baseline Adjustment Factor (0.95 ^ 6)0.735092
6 ROR Carrier Revenue Requirement (Line 4 x Line 5)$152,462
7 Pool Administration Expenses $5,127
8 Total ROR Carrier Revenue Requirement (Line 6 + Line 7)$157,589
Revenues from Reformed Intercarrier Compensation (ICC) Rates
9 Interstate Switched Access Revenues $26,793
10 Interstate Allocated Switched Access Revenues#$47,872
11 Transitional Intrastate Access Service Revenues $1,341
12 Net Transitional Reciprocal Compensation Revenues $0
13 Total ICC Revenue (Line 10 + Line 11 + Line 12)$49,213
Eligible Recovery
14 TRS Increment $0
15 Regulatory Fees Increment $0
16 NANPA Increment $0
17 Interstate Local Switching Support for Price Cap Affiliates $0
18 Adjustment for Double Recovery or Corrections $0
19 Test Period 15/16 Trueup - Net Impact on Total Eligible Recovery $2,482
20 Eligible Recovery (Line 8 - Line 13) + (Line 14 + Line 15 + Line 16 + Line 18 + Line 19) - (Line 17)$110,858
Revenues from Access Recovery Charges (ARC)
21 Residential ARC Revenues $0
22 Single Line Business ARC Revenues $252
23 Multi-Line Business ARC Revenues $468
24 Total ARC Revenues (Line 21 + Line 22 + Line 23)$720
Connect America Fund (CAF) ICC Support**
25 Connect America Fund (CAF) ICC Support (Line 20 - Line 24) $110,138
Revised CAF ICC Support with Imputed ARC Revenues for Broadband-Only Loops
26 ARC Revenue Adjustment $0
27 Adjusted Test Period 2017-2018 CAFICC Support (Line 25 - Line 26) $110,138
2013 ICC CAF Data Collection https://www.necainfo.org/ICC_CAF/source/PrinterFriendlyUSACForm.aspx
2 of 3 5/24/17, 7:48 AM
NOTES:
#Per FCC Designation Order, calculated as (Sum of Line 9 for all TS pool participants) * (Line 1/ Sum of Line 1 for all TS pool participants)**NECA estimate provided for informational purposes only - actual to be calculated by USAC.
2013 ICC CAF Data Collection https://www.necainfo.org/ICC_CAF/source/PrinterFriendlyUSACForm.aspx
3 of 3 5/24/17, 7:48 AM